4111 Bayard Street
DSan Diego, CA 92109
Beds
6
Baths
5
Sqft
4,612
Year Built
—
Days on Market
496
Property Type
Single Family
HOA/mo
N/A
MLS ID
24467167
Description
EXCELLENT INCOME PROPERTY OR GREAT BEACH HOUSE FOR A LARGE FAMILY OR TO SPLIT THE MORTGAGE WITH EXTENDED FAMILY MEMBERS. HIGHLY SOUGHT OUT BRAEMAR DISTRICT NEIGHBORHOOD. BY FAR THE BEST NEIGHBORHOOD IN ALL THE BEACH AREAS. LOCATED NEXT TO THE CATAMARAN RESORT. YOUR FAMILY AND GUEST WILL ENJOY THE RESORT'S SPA, RESTAURANT, POOL AND ETC. JUST A FEW STEPS TO ALL 3 FAMOUS BEACH'S, MISSION BAY, MISSION BEACH AND PACIFIC BEACH. STROLL AND BIKE THE BOARDWALKS. SELLER MOTIVATED. WITH SB-79 YOU MAY HAVE THE OPPORTUNITY TO BUILD UP TO 20,250 SQ. FT. A TOTAL OF 12 UNITS. HIGH RISE TO 65', 6-8 STORIES. WITH COMPLETE BEAUTIFUL WATER VIEWS OF THE OCEAN/BAY. EACH UNIT RENT INCOME PROJECTED AT AN AVERAGE OF $7,000 PER MONTH FOR A TOTAL MONTHLY RENT INCOME OF $84,000 PER MONTH.
Mortgage Calculator
Est. Monthly Payment
$30,948
Comparable Properties
5 comps foundThis Property
$7,730
Comp Average
$7,834
1220 Emerald St
5bd / 4ba · 3,270 sqft · Single Family
$3.30M
Est. $10,752/mo
3905 Haines
5bd / 5ba · 1,967 sqft · Triplex
$2.98M
Est. $6,629/mo
851 Sapphire
6bd / 7ba · 2,759 sqft · Single Family
$3.19M
Est. $9,044/mo
3901 Haines
5bd / 5ba · 2,207 sqft · Triplex
$3.35M
Est. $6,629/mo
4801 Academy
5bd / 5.5ba · 2,923 sqft · Single Family
$4.00M
Est. $6,118/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Rent − PITIA
Incl. vacancy, PM, maint, capex
⚠️ Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Defaults: 20% down, 6.5% rate, 30yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Get Expert AnalysisOpen Full Calculator